[SENDAI] QoQ TTM Result on 31-Mar-2013 [#1]

Stock
[SENDAI] EVERSENDAI CORPORATION BERHAD
Announcement Date
21-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -3.09%
YoY- -9.95%
Quarter Report
Latest QR
Upcoming QR
SENDAI's Result
SENDAI's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 965,050 1,001,132 1,005,281 1,015,474 1,021,253 1,060,208 1,074,367 -6.88%
PBT 39,465 89,139 114,218 131,163 136,952 126,202 132,327 -55.26%
Tax -6,795 -13,369 -13,084 -14,350 -15,456 -4,028 -5,033 22.08%
NP 32,670 75,770 101,134 116,813 121,496 122,174 127,294 -59.51%
-
NP to SH 32,636 73,629 97,773 111,792 115,362 119,678 120,603 -58.06%
-
Tax Rate 17.22% 15.00% 11.46% 10.94% 11.29% 3.19% 3.80% -
Total Cost 932,380 925,362 904,147 898,661 899,757 938,034 947,073 -1.03%
-
Net Worth 844,188 829,005 835,250 820,252 781,423 773,121 766,169 6.65%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 23,212 30,941 46,403 30,936 30,936 22,195 6,732 127.71%
Div Payout % 71.13% 42.02% 47.46% 27.67% 26.82% 18.55% 5.58% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 844,188 829,005 835,250 820,252 781,423 773,121 766,169 6.65%
NOSH 774,485 760,555 773,380 773,823 773,686 773,121 773,908 0.04%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 3.39% 7.57% 10.06% 11.50% 11.90% 11.52% 11.85% -
ROE 3.87% 8.88% 11.71% 13.63% 14.76% 15.48% 15.74% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 124.61 131.63 129.99 131.23 132.00 137.13 138.82 -6.92%
EPS 4.21 9.68 12.64 14.45 14.91 15.48 15.58 -58.10%
DPS 3.00 4.00 6.00 4.00 4.00 2.87 0.87 127.73%
NAPS 1.09 1.09 1.08 1.06 1.01 1.00 0.99 6.60%
Adjusted Per Share Value based on latest NOSH - 773,823
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 123.55 128.17 128.70 130.00 130.74 135.73 137.54 -6.88%
EPS 4.18 9.43 12.52 14.31 14.77 15.32 15.44 -58.05%
DPS 2.97 3.96 5.94 3.96 3.96 2.84 0.86 127.95%
NAPS 1.0808 1.0613 1.0693 1.0501 1.0004 0.9898 0.9809 6.66%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.04 1.44 1.45 1.17 1.33 1.48 1.63 -
P/RPS 0.83 1.09 1.12 0.89 1.01 1.08 1.17 -20.40%
P/EPS 24.68 14.87 11.47 8.10 8.92 9.56 10.46 76.95%
EY 4.05 6.72 8.72 12.35 11.21 10.46 9.56 -43.50%
DY 2.88 2.78 4.14 3.42 3.01 1.94 0.53 208.13%
P/NAPS 0.95 1.32 1.34 1.10 1.32 1.48 1.65 -30.72%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 28/11/13 27/08/13 21/05/13 25/02/13 26/11/12 30/08/12 -
Price 0.975 1.29 1.44 1.40 1.15 1.39 1.49 -
P/RPS 0.78 0.98 1.11 1.07 0.87 1.01 1.07 -18.95%
P/EPS 23.14 13.33 11.39 9.69 7.71 8.98 9.56 79.98%
EY 4.32 7.50 8.78 10.32 12.97 11.14 10.46 -44.45%
DY 3.08 3.10 4.17 2.86 3.48 2.07 0.58 203.45%
P/NAPS 0.89 1.18 1.33 1.32 1.14 1.39 1.51 -29.63%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment